For saleTownhouse
$369,000
11335 Brookview Rd
Woodbury MN 55129
3 beds, 2.5 baths, 1,854 sqft
11335 Brookview Rd is a 3 beds, 2.5 baths, 1,854 sqft townhouse home for sale at $369,000 in Woodbury MN 55129. At 20% down it rents for an estimated $3,150/mo and returns $418/mo a month at a 7.9% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $3,150/mo
- Monthly cash flow
- $418/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.8%
- Max offer
- $359,500
Offer ≤ $359,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.